In: Accounting
Hamza Inc. acquired all of the outstanding common stock of Ali Corp. on January 1, 2016, for $372,000. Equipment with a ten-year life was undervalued on Ali's financial records by $46,000. Hamza also owned an unrecorded customer list with an assessed fair value of $67,000 and an estimated remaining life of five years.
Ali Co. earned reported net income of $180,000 in 2016 and $216,000 in 2017. Dividends of $70,000 were paid in each of these two years. Selected account balances as of December 31, 2018, for the two companies follow.
Hamza Co |
Ali Co |
|
Revenues |
$1,080,000 |
$840,000 |
Expenses |
480,000 |
600,000 |
Investment income |
Not given |
0 |
Retained earnings, 1/1/18 |
840,000 |
600,000 |
Dividends paid |
132,000 |
70,000 |
17. If the partial equity method had been applied, what was 2018 consolidated net income?
$768,400. |
||
$840,000. |
||
$240,000. |
||
$822,000. |
||
$600,000. |
In Partial equity method, investor records its proportionate share of income/loss in investee as single line adjustment and records no other adjustments e.g. amortization of unrecorded assets etc.
Hence, undervaluation of equipment or amortization of customer list shall have no impact in consolidated PL.
Income / expenses | Hamza Co. | |
Revenue | 1,080,000 | |
Investment income | - | |
Total income | 1,080,000 | |
Expenses | 480,000 | |
Total expenses | 480,000 | |
Total income | 600,000 | |
Add: Income from Partial equity | 240,000 | |
Total consolidated income | 840,000 | |
Note: | ||
1 | Income statement of Ali Co.- | |
Revenue | 840,000 | |
Investment income | - | |
Total income | 840,000 | |
Expenses | 600,000 | |
Additional expenses | ||
Total expenses | 600,000 | |
Total income | 240,000 | |